EX-99.1 2 fortunaq2fs2014.htm INTERIM FINANCIAL STATEMENTS FOR THE PERIOD ENDED JUNE 30, 2014 Fortuna Interim Financial Statements






[fortunaq2fs2014001.jpg]




Fortuna Silver Mines Inc.

June 30, 2014

Condensed Interim Consolidated Financial Statements



August 12, 2014

(Unaudited - All amounts in US$’000’s unless otherwise stated)



 

The accompanying notes are an integral part of these unaudited condensed interim consolidated financial statements

Page 1




FORTUNA SILVER MINES INC.

CONDENSED INTERIM CONSOLIDATED STATEMENTS OF NET INCOME (LOSS)

(Unaudited - Expressed in thousands of US Dollars, except for share and per share amounts)

 

 

 

Three months ended June 30,

 

Six months ended June 30,

 

Notes

 

2014

 

2013

 

2014

 

2013

Sales

14

$

44,319

$

30,101

$

89,799

$

70,814

Cost of sales

 

 

28,042

 

23,623

 

56,318

 

47,552

Mine operating earnings

 

 

16,277

 

6,478

 

33,481

 

23,262

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other expenses

 

 

 

 

 

 

 

 

 

Selling, general and administrative expenses

7 a), 7 b)

 

8,606

 

5,648

 

16,549

 

11,264

Exploration and evaluation costs

 

 

-

 

123

 

-

 

271

Loss on disposal of mineral properties, plant and equipment

 

 

48

 

-

 

36

 

14

Write-off of mineral properties, plant and equipment

5 b)

 

-

 

376

 

-

 

376

Impairment of mineral properties, plant and equipment

5 d)

 

-

 

15,000

 

-

 

15,000

Operating income (loss)

 

 

7,623

 

(14,669)

 

16,896

 

(3,663)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Finance items

 

 

 

 

 

 

 

 

 

Interest income

 

 

64

 

204

 

125

 

419

Interest expense

 

 

(264)

 

(238)

 

(532)

 

(438)

Net finance expense

 

 

(200)

 

(34)

 

(407)

 

(19)

 

 

 

 

 

 

 

 

 

 

Income (loss) before tax

 

 

7,423

 

(14,703)

 

16,489

 

(3,682)

 

 

 

 

 

 

 

 

 

 

Income taxes

 

 

4,555

 

(4,132)

 

8,768

 

224

Net income (loss) for the period

 

$

2,868

$

(10,571)

$

7,721

$

(3,906)

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per share - Basic

10 e)i

$

0.02

$

(0.08)

$

0.06

$

(0.03)

Earnings (loss) per share - Diluted

10 e)ii

$

0.02

$

(0.08)

$

0.06

$

(0.03)

Weighted average number of shares outstanding - Basic

10 e)i

 

126,320,425

 

125,306,952

 

126,164,864

 

125,295,449

Weighted average number of shares outstanding - Diluted

10 e)ii

 

127,603,500

 

126,333,985

 

127,294,715

 

126,538,836

   

 

The accompanying notes are an integral part of these unaudited condensed interim consolidated financial statements

Page 2


   

    

FORTUNA SILVER MINES INC.

CONDENSED INTERIM CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(Unaudited - Expressed in thousands of US Dollars)

 

 

 

Three months ended June 30,

Six months ended June 30,

 

Notes

 

2014

 

2013

 

2014

 

2013

Net income (loss) for the period

 

$

2,868

$

(10,571)

$

7,721

$

(3,906)

Other comprehensive income (loss)

 

 

 

 

 

 

 

 

 

Items that may be classified subsequently to net income

 

 

 

 

 

 

 

 

 

Unrealized loss on translation of net investment

 

 

(105)

 

(44)

 

(1,698)

 

(1,332)

Unrealized gain (loss) on translation to presentation

currency on foreign operations

 

 


526

 


(232)

 


1,508

 


791

 

 

 

421

 

(276)

 

(190)

 

(541)

Total comprehensive income (loss) for the period

 

$

3,289

$

(10,847)

$

7,531

$

(4,447)


 

The accompanying notes are an integral part of these unaudited condensed interim consolidated financial statements

Page 3




FORTUNA SILVER MINES INC.

CONDENSED INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited - Expressed in thousands of US Dollars)

 

 

 

Three months ended June 30,

Six months ended June 30,

 

Notes

 

2014

 

2013

 

2014

 

2013

OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

 

Net income (loss) for the period

 

$

2,868

$

(10,571)

$

7,721

$

(3,906)

Items not involving cash

 

 

 

 

 

 

 

 

 

Depletion and depreciation

 

 

5,657

 

4,968

 

11,702

 

9,851

Accretion of provisions

 

 

165

 

137

 

330

 

255

Income taxes

 

 

4,555

 

(4,132)

 

8,768

 

224

Share-based payments

 

 

2,205

 

842

 

4,927

 

1,824

Write-off of mineral properties

 

 

-

 

376

 

-

 

376

Impairment of mineral properties, plant and equipment

 

 

-

 

15,000

 

-

 

15,000

Loss on disposal of mineral properties, plant and equipment

 

 

48

 

-

 

36

 

14

Accrued interest on long term loans receivable and payable

 

 

(7)

 

(20)

 

(17)

 

(34)

Other

 

 

4

 

2

 

8

 

5

 

 

 

15,495

 

6,602

 

33,475

 

23,609

Changes in non-cash working capital items

 

 

 

 

 

 

 

 

 

Accounts receivable and other assets

 

 

(7,723)

 

(368)

 

(6,335)

 

3,404

Prepaid expenses

 

 

262

 

56

 

170

 

115

Due from related parties

 

 

-

 

(39)

 

(37)

 

(46)

Inventories

 

 

(590)

 

(1,334)

 

287

 

(1,088)

Trade and other payables

 

 

(174)

 

(1,992)

 

5,143

 

(655)

Due to related parties

 

 

(18)

 

(3)

 

(9)

 

(30)

Provisions

 

 

(68)

 

(13)

 

(76)

 

(21)

Cash provided by operating activities before interest and income taxes

 

 

7,184

 

2,909

 

32,618

 

25,288

Income taxes paid

 

 

(472)

 

(978)

 

(1,598)

 

(1,870)

Interest expense paid

 

 

(2)

 

(5)

 

(4)

 

(12)

Interest income received

 

 

68

 

259

 

130

 

429

Net cash provided by operating activities

 

 

6,778

 

2,185

 

31,146

 

23,835

 

 

 

 

 

 

 

 

 

 

INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

 

Purchase of short term investments

 

 

(18,872)

 

(4,922)

 

(27,797)

 

(4,922)

Redemptions of short term investments

 

 

10,546

 

3,923

 

15,546

 

5,907

Expenditures on mineral properties, plant and equipment

14

 

(13,056)

 

(21,448)

 

(23,059)

 

(39,505)

Advances of deposits on long term assets

 

 

(529)

 

(3,350)

 

(3,398)

 

(5,335)

Receipts of deposits on long term assets

 

 

1,951

 

3,491

 

3,992

 

5,458

Proceeds on disposal of mineral properties, plant and equipment

 

 

-

 

20

 

17

 

20

Net cash used in investing activities

 

 

(19,960)

 

(22,286)

 

(34,699)

 

(38,377)

 

 

 

 

 

 

 

 

 

 

FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

Net proceeds on issuance of common shares

 

 

2,434

 

10

 

2,592

 

31

Repayment of finance lease obligations

 

 

(81)

 

(132)

 

(162)

 

(283)

Net cash provided by (used in) financing activities

 

 

2,353

 

(122)

 

2,430

 

(252)

 

 

 

 

 

 

 

 

 

 

Effect of exchange rate changes on cash and cash equivalents

 

 

242

 

(57)

 

24

 

(233)

 

 

 

 

 

 

 

 

 

 

(DECREASE) IN CASH AND CASH EQUIVALENTS

 

 

(10,829)

 

(20,223)

 

(1,123)

 

(14,794)

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents - beginning of period

 

 

41,192

 

63,973

 

31,704

 

58,720

 

 

 

 

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS - END OF PERIOD

 

$

30,605

$

43,693

$

30,605

$

43,693

 

 

 

 

 

 

 

 

 

 

Supplemental cash flow information

11

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

The accompanying notes are an integral part of these unaudited condensed interim consolidated financial statements

Page 4




FORTUNA SILVER MINES INC.

CONDENSED INTERIM CONSOLIDATED STATEMENTS OF FINANCIAL POSITION

(Unaudited - Expressed in thousands of US Dollars)

 

 

 

Notes

 

June 30,

2014

 

December 31,

2013

ASSETS

 

 

 

 

 

CURRENT ASSETS

 

 

 

 

 

Cash and cash equivalents

 

$

30,605

$

31,704

Short term investments

 

 

29,563

 

17,411

Accounts receivable and other assets

3

 

22,751

 

17,040

Prepaid expenses

 

 

1,409

 

1,578

Due from related parties

7 c)

 

37

 

-

Inventories

4

 

15,028

 

15,488

Total current assets

 

 

99,393

 

83,221

NON-CURRENT ASSETS

 

 

 

 

 

Deposits on long term assets

3

 

1,301

 

1,882

Deferred income tax assets

 

 

166

 

151

Mineral properties, plant and equipment

5

 

229,931

 

216,961

Total assets

 

$

330,791

$

302,215

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

CURRENT LIABILITIES

 

 

 

 

 

Trade and other payables

6

$

21,827

$

15,897

Due to related parties

7 c)

 

11

 

20

Provisions

9

 

529

 

622

Income tax payable

 

 

3,643

 

50

Current portion of other liabilities

8

 

65

 

227

Total current liabilities

 

 

26,075

 

16,816

NON-CURRENT LIABILITIES

 

 

 

 

 

Other liabilities

8

 

5,269

 

2,343

Provisions

9

 

11,821

 

10,112

Deferred income tax liabilities

 

 

28,507

 

25,284

Total liabilities

 

 

71,672

 

54,555

EQUITY

 

 

 

 

 

Share capital

 

 

192,837

 

189,092

Share option and warrant reserve

 

 

15,383

 

15,200

Retained earnings

 

 

47,965

 

40,244

Accumulated other comprehensive income

 

 

2,934

 

3,124

Total equity

 

 

259,119

 

247,660

Total liabilities and equity

 

$

330,791

$

302,215

Contingencies and capital commitments

15

 

 

 

 


APPROVED BY THE DIRECTORS:

 

 

"Jorge Ganoza Durant", Director

 

"Robert R. Gilmore" , Director

Jorge Ganoza Durant

 

Robert R. Gilmore


 

The accompanying notes are an integral part of these unaudited condensed interim consolidated financial statements

Page 5




FORTUNA SILVER MINES INC.

CONDENSED INTERIM CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY

(Unaudited - Expressed in thousands of US Dollars, except for share amounts)

 

 

 

Attributable to equity holders of the Company

 

 

Share Capital

 

 

 

 

 





Notes




Number of

Shares





Amount


Share

Option and Warrant

Reserve




Retained

Earnings

Accumulated

Other

Comprehensive

Income

("AOCI")





Total Equity

Balance – December 31, 2013

 

125,973,966

$  189,092

$   15,200

$  40,244

$  3,124

$  247,660

Exercise of options

 

835,951

2,592

-

-

-

2,592

Transfer of share option and warrant reserve on exercise of options

 

-

1,154

(1,154)

-

-

-

Share-based payments expense

 

-

-

1,337

-

-

1,337

 

 

 

 

 

 

 

 

Net income for the period

 

-

-

-

7,721

-

7,721

Unrealized loss on translation of net investment

 

-

-

-

-

(1,698)

(1,698)

Unrealized gain on translation to presentation currency on foreign

operations

 

-

-

-

-

1,508

1,508

Total comprehensive (loss) for the period

 

 

 

 

7,721

(190)

7,531

Balance – June 30, 2014

 

126,809,917

$  192,837

$   15,383

$ 47,965

$  2,934

$  259,119

 

 

 

 

 

 

 

 

Balance - December 31, 2012

 

125,268,751

$  187,807

$   12,994

$ 59,344

$  4,348

$  264,493

Exercise of options

 

37,500

32

-

-

-

32

Issuance of shares for property

10 a)

11,415

49

-

-

-

49

Transfer of share option and warrant reserve on exercise of options

 

-

54

(54)

-

-

-

Share-based payments expense

 

-

-

1,585

-

-

1,585

 

 

 

 

 

 

 

 

Net loss for the period

 

-

-

-

(3,906)

-

(3,906)

Unrealized loss on translation of net investment

 

-

-

-

-

(1,332)

(1,332)

Unrealized gain on translation to presentation currency on foreign

operations

 

-

-

-

-

791

791

Total comprehensive (loss) for the period

 

 

 

 

(3,906)

(541)

(4,446)

Balance – June 30, 2013

 

125,317,666

187,942

14,525

55,439

3,807

261,713


 

The accompanying notes are an integral part of these unaudited condensed interim consolidated financial statements

Page 6




FORTUNA SILVER MINES INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTH PERIODS ENDED JUNE 30, 2014 AND 2013

(All amounts in US$’000’s unless otherwise stated)

_______________________________________________________________________________


1.

Corporate Information


Fortuna Silver Mines Inc. (“Fortuna” or the “Company”) is engaged in silver mining and related activities in Latin America, including exploration, extraction, and processing. The Company operates the Caylloma silver, lead, and zinc mine (“Caylloma”) in southern Peru and the San Jose silver and gold mine (“San Jose”) in southern Mexico.  


Fortuna is a publicly traded company incorporated and domiciled in Canada. Its common shares are listed on the New York Stock Exchange under the trading symbol FSM; on the Toronto Stock Exchange and Lima Stock Exchange, both under the trading symbol FVI; and on the Frankfurt Stock Exchange under the trading symbol F4S.F.


The Company’s registered office is located at Suite 650, 200 Burrard Street, Vancouver, British Columbia, Canada, V6C 3L6.


2.

Basis of Consolidation and Summary of Significant Accounting Policies


a)

Statement of Compliance


These unaudited condensed interim consolidated financial statements (“Financial Statements”) have been prepared in accordance with the International Accounting Standard 34 Interim Financial Reporting (“IAS 34”) as issued by the International Accounting Standards Board (“IASB”).  The policies applied in these Financial Statements are based on International Financial Reporting Standards (“IFRS”) issued and effective as at June 30, 2014.  The Board of Directors approved these financial statements for issue on August 12, 2014.  


The Financial Statements of the Company for the three and six month periods ended June 30, 2014 have been prepared by management.  The Financial Statements do not include all of the information required for full annual financial statements.  The Financial Statements should be read in conjunction with the Company’s audited consolidated financial statements for the year ended December 31, 2013, which includes information necessary or useful to understanding the Company’s business and financial presentation.  In particular, the Company’s significant accounting policies were presented in Note 2 of the consolidated financial statements for the year ended December 31, 2013, and have been consistently applied in the preparation of these Financial Statements, except for adoption of IAS 32 and IFRIC 21 described below in Note 2 g).


b)

Basis of Consolidation


These Financial Statements include the accounts of the Company and its subsidiaries. All significant inter-company transactions, balances, revenues, and expenses have been eliminated upon consolidation.


Subsidiaries are entities controlled by the Company.  Control exists when the Company has the power to govern the financial and operating policies of an entity so as to obtain benefits from the entity’s activities.  Control is normally achieved through ownership, directly or indirectly, of more than 50% of the voting power.  Control can also be achieved through power over more than half the voting rights by virtue of an agreement with other investors or through the exercise of de facto control.  


 

Page 7




FORTUNA SILVER MINES INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTH PERIODS ENDED JUNE 30, 2014 AND 2013

(All amounts in US$’000’s unless otherwise stated)

_______________________________________________________________________________


2.

Basis of Consolidation and Summary of Significant Accounting Policies (continued)


b)

Basis of Consolidation (continued)


For non-wholly owned subsidiaries, the net assets attributable to outside equity shareholders are presented as “non-controlling interests” in the equity section of the consolidated statements of financial position. Net income for the period that is attributable to non-controlling interests is calculated based on the ownership of the minority shareholders in the subsidiary.


Subsidiaries are included in the consolidated financial results of the Company from the effective date of acquisition up to the effective date of disposition or loss of control.  The principal subsidiaries of the Company and their geographic locations at June 30, 2014 were as follows:



Name

Entity Type at

June 30, 2014


Location

Economic Interest at

June 30, 2014


Principal Activity


Method

Minera Bateas S.A.C. (“Bateas”)

Subsidiary

Peru

100%

Caylloma Mine

Consolidation

Fortuna Silver Mines Peru S.A.C. (“FSM Peru”)

Subsidiary

Peru

100%

Service company

Consolidation

Compania Minera Cuzcatlan SA (“Cuzcatlan”)

Subsidiary

Mexico

100%

San Jose Mine

Consolidation

Fortuna Silver Mexico, S.A. de CV. (“FS Mexico”)

Subsidiary

Mexico

100%

Exploration company

Consolidation

Fortuna Silver (Barbados) Inc. (“Barbados”)

Subsidiary

Barbados

100%

Holding company

Consolidation

Continuum Resources Ltd. (“Continuum”)

Subsidiary

Canada

100%

Holding company

Consolidation


As at June 30, 2014, the Company has no joint arrangements or associates.


c)

Revenue Recognition


Revenue arising from the sale of metal concentrates is recognized when title or the significant risks and rewards of ownership of the concentrates have been transferred to the buyer. The passing of title to the customer is based on the terms of the sales contract.  Final commodity prices are set in a period subsequent to the date of sale based on a specified quotational period, either one, two, or three months after delivery.  The Company’s metal concentrates are provisionally priced at the time of sale based on the prevailing market price.


Variations between the price recorded at the delivery date and the final price set under the sales contracts are caused by changes in market prices, and result in an embedded derivative in accounts receivable.  The embedded derivative is recorded at fair value each period until final settlement occurs, with changes in fair value classified as provisional price adjustments and included in sales in the consolidated statement of income.  Sales of metal concentrates are net of refining and treatment charges.


Revenues from metal concentrate sales are subject to adjustment upon final settlement of metals prices, weights, and assays as of a date that is typically one, two, or three months after the delivery date.  Typically, the adjustment is based on an inspection of the concentrate by the customer and in certain cases an inspection by a third party.  The Company records adjustments to revenues monthly based on quoted spot prices for the expected settlement period.  Adjustments for weights and assays are recorded when results are determinable or on final settlement.


 

Page 8




FORTUNA SILVER MINES INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTH PERIODS ENDED JUNE 30, 2014 AND 2013

(All amounts in US$’000’s unless otherwise stated)

_______________________________________________________________________________


2.

Basis of Consolidation and Summary of Significant Accounting Policies (continued)


d)

Asset Impairment


Assets are reviewed and tested for impairment when an indicator of impairment is considered to exist.  An assessment of impairment indicators is performed at each reporting period or whenever indicators arise. Even with no indicators present, the Company will test an intangible asset with an indefinite useful life or an intangible asset not yet available for use for impairment at least annually. An impairment loss is recognized for the amount by which the asset’s carrying amount exceeds its recoverable amount.  The recoverable amount is the higher of an asset’s fair value less cost to sell (“FVLCTS”) and value in use. For the purposes of assessing impairment, assets are grouped at the lowest level for which there are separately identifiable cash inflows or cash generating units.  These are typically individual mines or development projects.  Brownfields exploration projects, located close to existing mine infrastructure, are assessed for impairment as part of the associated mine cash generating unit.


Fair value models are used to determine the recoverable amount of cash generating units. When the recoverable amount is assessed using pre-tax discounted cash flow techniques, the resulting estimates are based on detailed mine and/or production plans.  For value in use, recent cost levels are considered, together with expected changes in costs that are compatible with the current condition of the business. The cash flow forecasts are based on best estimates of expected future revenues and costs, including the future cash costs of production, sustaining capital expenditure and reclamation and closures costs.


Where a fair value less cost to sell model is used the cash flow forecast includes net cash flows expected to be realized from extraction, processing and sale of mineral resources that do not currently qualify for inclusion in proven or probable reserves and the portion of resources expected to be extracted economically.


Where an impairment loss subsequently reverses, the carrying amount of the asset or cash-generating unit is increased to the revised estimate of recoverable amount, but not beyond the carrying amount that would have been determined had no impairment loss been recognized for the asset or cash-generating unit in prior years.  A reversal of an impairment loss is recognized into earnings immediately.


e)

Fair Value Measurement


Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction in the principal (or most advantageous) market at the measurement date under current market conditions (an exit price) regardless of whether that price is directly observable or estimated using another valuation technique.  The fair value hierarchy establishes three levels to classify the inputs to valuation techniques used to measure fair value.  Refer to Note 13. a).


 

Page 9




FORTUNA SILVER MINES INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTH PERIODS ENDED JUNE 30, 2014 AND 2013

(All amounts in US$’000’s unless otherwise stated)

_______________________________________________________________________________


2.

Basis of Consolidation and Summary of Significant Accounting Policies (continued)


f)

Significant Accounting Judgments and Estimates


The preparation of these Financial Statements requires management to make judgments and estimates that affect the reported amounts of assets and liabilities at the date of the financial statements and reported amounts of expenses during the reporting period. Actual outcomes could differ from these judgments and estimates. The Financial Statements include judgments and estimates which, by their nature, are uncertain. The impacts of such judgments and estimates are pervasive throughout the Financial Statements, and may require accounting adjustments based on future occurrences.  Revisions to accounting estimates are recognized in the period in which the estimate is revised and the revision affects both current and future periods.


Significant assumptions about the future and other sources of judgments and estimates that management has made at the statement of financial position date, that could result in a material adjustment to the carrying amounts of assets and liabilities, in the event that actual results differ from assumptions made, relate to, but are not limited to, the following:


i.

Critical Judgments


·

The analysis of the functional currency for each entity of the Company.  In concluding that the United States dollar functional currency for its Peruvian and Mexican entities and the Canadian and Barbados entities have a Canadian dollar functional currency, management considered the currency that mainly influences the cost of providing goods and services in each jurisdiction in which the Company operates.  As no single currency was clearly dominant the Company also considered secondary indicators including the currency in which funds from financing activities are denominated and the currency in which funds are retained.

·

In concluding when commercial production has been achieved, the Company considered the following factors:

·

all major capital expenditures to bring the mine to the condition necessary for it to be capable of operating in the manner intended by management have been completed;

·

the mine or mill is operating as per design capacity and metallurgical recoveries were achieved; and,

·

the ability to sustain ongoing production of ore at a steady or increasing level.

·

The identification of reportable segments, basis for measurement and disclosure of the segmented information.

·

The determination of estimated useful lives and residual values of tangible and long lived assets and the measurement of depreciation expense.

·

The identification of impairment indicators, cash generating units and determination of carrying value or fair value less cost to sell and the write down of tangible and long lived assets.

·

Measurement of financial instruments involve significant judgments related to interpretation of the terms of the instrument, identification, classification, impairment and the overall measurement to approximate fair values.


 

Page 10




FORTUNA SILVER MINES INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTH PERIODS ENDED JUNE 30, 2014 AND 2013

(All amounts in US$’000’s unless otherwise stated)

_______________________________________________________________________________


2.

Basis of Consolidation and Summary of Significant Accounting Policies (continued)


f)

Significant Accounting Judgments and Estimates (continued)


ii.

Estimates


·

the recoverability of amounts receivable which are included in the consolidated statements of financial position;

·

the estimation of assay grades of metal concentrates sold in the determination of the carrying value of accounts receivable which are included in the consolidated statements of financial position and included as sales in the consolidated statements of income;

·

the determination of net realizable value of inventories on the consolidated statements of financial position;

·

the estimated useful lives of property, plant and equipment which are included in the consolidated statements of financial position and the related depreciation included in the consolidated statements of income;

·

the determination of mineral reserves and the portion of mineral resources expected to be extracted economically, carrying amount of mineral properties, and depletion of mineral properties included in the consolidated statements of financial position and the related depletion included in the consolidated statements of income;

·

the review of tangible and intangible assets carrying value, the determination of whether these assets are impaired and the measurement of impairment charges or reversals which are included in the consolidated statements of income;

·

the assessment of indications of impairment of each mineral property and related determination of the net realizable value and write-down of those properties where applicable;

·

the determination of the fair value of financial instruments and derivatives included in the consolidated statements of financial position;

·

the fair value estimation of share-based awards included in the consolidated statements of financial position and the inputs used in accounting for share-based compensation expense in the consolidated statements of income;

·

the provision for income taxes which is included in the consolidated statements of income and composition of deferred income tax asset and liabilities included in the consolidated statement of financial position;

·

the recognition of deferred income tax assets, amounts recorded for uncertain tax positions, the measurement of income tax expense and indirect taxes included in the consolidated statement of financial position;

·

the inputs used in determining the net present value of the liability for provisions related to decommissioning and restoration included in the consolidated statements of financial position; and,

·

the inputs used in determining the various commitments and contingencies accrued in the consolidated statements of financial position.


 

Page 11




FORTUNA SILVER MINES INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTH PERIODS ENDED JUNE 30, 2014 AND 2013

(All amounts in US$’000’s unless otherwise stated)

_______________________________________________________________________________


2.

Basis of Consolidation and Summary of Significant Accounting Policies (continued)


g)

Significant Changes Including Initial Adoption of Accounting Standards


The Company has adopted the following accounting standards along with any consequential amendments, effective January 1, 2014:


IAS 32 Financial Instruments - Presentation in Respect of Offsetting (Amendment); IFRIC 21 - Levies; and, IAS 36 - Impairment of Assets - Amendments for Recoverable Amount Disclosures for Non-Financial Asset.


The Company has adopted the above amendments which do not have a significant impact on the Company’s Financial Statements.


h)

New Accounting Standards


The Company is currently assessing the impact of adopting the following new accounting standards, noted below, on the Company’s Financial Statements.


IFRS 11 Joint Arrangements (Amendment)

The amendment to IFRS 11 Joint Arrangements adds new guidance on how to account for the acquisition of an interest in a joint operation that constitutes a business. The amendments specify the appropriate accounting treatment for such acquisitions.  The amendments are effective for annual periods beginning on or after January 1, 2016, with earlier application permitted.  Transactions before the adoption date are grandfathered.


IAS 16 Property, Plant and Equipment and IAS 38 Intangible Assets (Amendment)

The amendment to IAS 16 Property, plant and equipment and IAS 38 Intangible assets on depreciation and amortisation clarifies that the use of revenue-based methods to calculate the depreciation of an asset is not appropriate because revenue generated by an activity that includes the use of an asset generally reflects factors other than the consumption of the economic benefits embodied in the asset. The amendment also clarified that revenue is generally presumed to be an inappropriate basis for measuring the consumption of the economic benefits embodied in an intangible asset. The amendment is effective for annual period starting on or after January 1, 2016, with earlier application permitted.


IFRS 15 Revenue from Contracts with Customers

IFRS 15, Revenue from Contracts with Customers specifies how and when revenue should be recognized as well as requiring more informative and relevant disclosures. The standard supersedes IAS 18 Revenue, IAS 11 Construction Contracts and a number of revenue-related interpretations. Application of the standard is mandatory and it applies to nearly all contracts with customers: the main exceptions are leases, financial instruments and insurance contracts.   IFRS 15 is effective for annual periods starting on or after January 1, 2017, with earlier application permitted.


 

Page 12




FORTUNA SILVER MINES INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTH PERIODS ENDED JUNE 30, 2014 AND 2013

(All amounts in US$’000’s unless otherwise stated)

_______________________________________________________________________________


2.

Basis of Consolidation and Summary of Significant Accounting Policies (continued)


h)

New Accounting Standards (continued)


IFRS 9 Financial Instruments - Classification and Measurement

IFRS 9, Financial Instruments: IFRS 9 introduces the new requirements for the classification, measurement and de-recognition of financial assets and financial liabilities.  The amendments are effective for annual periods beginning on or after January 1, 2018, with earlier application permitted.


IFRS 9 Financial Instruments (Hedge Accounting and amendments to IFRS 9, IFRS 7 and IAS 39) (Amendment)

The amendment to IFRS 9 Financial Instruments which includes the new hedge accounting requirements and some related amendments to IAS 39 Financial Instruments; Recognition and Measurement and IFRS 7 Financial Instruments; Disclosures.  IFRS 9 (2013) also replicates the amendments in IAS 39 in respect of novations. The amendments allow for early adoption of the requirement to present fair value changes due to own credit on liabilities designated as at fair value through profit or loss to be presented in other comprehensive income. The amendments are effective for annual periods beginning on or after January 1, 2018, with earlier application permitted.


3.

Accounts Receivable and Other Assets and Deposits on Long Term Assets


The current accounts receivables and other assets are comprised of the following:


 

June 30, 2014

December 31, 2013

Trade receivables from concentrate sales

$

19,340

$

9,797

Current portion of long term receivables

 

352

 

488

Current portion of borrowing costs

 

266

 

265

Advances and other receivables

 

2,280

 

3,883

GST/HST and value added tax receivable

 

513

 

2,607

Accounts receivable and other assets

$

22,751

$

17,040


Deposits on long term assets include non-current accounts receivable and other assets are comprised of the following:


 

June 30, 2014

December 31, 2013

Long term receivables and borrowing costs

$

921

$

1,322

Less: current portion of long term receivables

 

(352)

 

(488)

Less: current portion of long term borrowing costs

 

(266)

 

(265)

Non-current portion of long term receivables

 

104

 

237

Non-current portion of borrowing costs

 

199

 

332

Deposits on equipment

 

262

 

700

Deposits paid to contractors

 

535

 

411

Other

 

201

 

202

Deposits on long term assets

$

1,301

$

1,882


 

Page 13




FORTUNA SILVER MINES INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTH PERIODS ENDED JUNE 30, 2014 AND 2013

(All amounts in US$’000’s unless otherwise stated)

_______________________________________________________________________________


3.

Accounts Receivable and Other Assets and Deposits on Long Term Assets (continued)


As at June 30, 2014, the Company had $nil trade receivables (2013: $245) which were over 90 days with no impairment.  The Company’s allowance for doubtful accounts is $nil for all reporting periods.  


As at June 30, 2014, the Company has capitalized $nil (2013: $796) of borrowing costs comprised of legal fees and upfront commitment fee in connection with the amended and restated credit agreement with the Bank of Nova Scotia.  The borrowing costs are amortized over a period of 36 months. Refer to Note 13.d).


The aging analysis of these trade receivables from concentrate sales is as follows:


 

June 30, 2014

December 31, 2013

0-30 days

$

19,163

$

9,552

31-60 days

 

-

 

-

61-90 days

 

177

 

-

over 90 days

 

-

 

245

 

$

19,340

$

9,797


4.

Inventories

 

 

June 30, 2014

December 31, 2013

Concentrate stock piles

$

1,723

$

2,475

Ore stock piles

 

4,625

 

4,756

Materials and supplies

 

8,680

 

8,257

Total inventories

$

15,028

$

15,488


For the three and six months ended June 30, 2014, $18,752 and $37,520 (2013: $16,116 and $31,984), respectively, of inventory was expensed in cost of sales and $nil (2013: $nil) of materials was written down to its net realizable value and recorded as an impairment in inventories.


 

Page 14




FORTUNA SILVER MINES INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTH PERIODS ENDED JUNE 30, 2014 AND 2013

(All amounts in US$’000’s unless otherwise stated)

_______________________________________________________________________________


5.

Mineral Properties, Plant and Equipment


 



Mineral Properties

Non-Depletable

(Tlacolula)

Mineral Properties

Depletable

(Caylloma, San Jose, Taviche,

Taviche Oeste)



Machinery

and

Equipment


Land,

Buildings, and

Leasehold

Improvements



Furniture

and Other

Equipment




Transport

Units


Equipment

under

Finance

Lease



Capital

Work in

Progress





Total

Period ended June 30, 2014

 

 

 

 

 

 

 

 

 

Opening carrying amount

$       1,277

$     127,141

$     14,301

$       55,574

$     5,215

$       197

$    1,406

$  11,850

$    216,961

Additions

35

11,500

930

29

446

38

-

11,443

24,421

Disposals

-

-

(8)

(18)

-

-

(27)

-

(53)

Depletion and depreciation

-

(6,727)

(1,294)

(2,639)

(421)

(48)

(275)

-

(11,404)

Reclassification

-

4,642

86

2,193

1,331

-

-

(8,252)

-

Adjustment on currency translation

-

6

-

-

-

-

-

-

6

Closing carrying amount

$      1,312

$     136,562

$    14,015

$        55,139

$     6,571

$      187

$    1,104

$  15,041

$   229,931

 

 

 

 

 

 

 

 

 

 

As at June 30, 2014

 

 

 

 

 

 

 

 

 

Cost

$      1,312

$     187,092

$    25,910

$        70,438

$     9,462

$      612

$    4,043

$  15,041

$   313,910

Accumulated depletion and depreciation

-

(50,530)

(11,895)

(15,299)

(2,891)

(425)

(2,939)

-

(83,979)

Closing carrying amount

$      1,312

$     136,562

$    14,015

$        55,139

$     6,571

$      187

$    1,104

$  15,041

$   229,931


As at June 30, 2014, the non-depletable mineral property includes the Tlacolula property (2013: Tlacolula and San Luisito properties).


 

Page 15




FORTUNA SILVER MINES INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTH PERIODS ENDED JUNE 30, 2014 AND 2013

(All amounts in US$’000’s unless otherwise stated)

_______________________________________________________________________________


5.

Mineral Properties, Plant and Equipment (continued)


 


Mineral Properties

Non-Depletable

(Tlacolula, San Luisito)

Mineral Properties

Depletable

(Caylloma, San Jose, Taviche, Taviche Oeste)



Machinery

and

Equipment


Land,

Buildings, and

Leasehold

Improvements



Furniture

and Other

Equipment




Transport

Units


Equipment

under

Finance

Lease



Capital

Work in

Progress





Total

Year ended December 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Opening carrying amount

$

960

$

124,173

$

19,047

$

35,796

$

3,984

$

186

$

2,468

$

20,889

$

207,503

Additions

 

887

 

31,430

 

(242)

 

1,236

 

1,192

 

102

 

-

 

25,858

 

60,463

Disposals

 

-

 

-

 

(20)

 

(2)

 

(53)

 

-

 

-

 

-

 

(75)

Write-off of mineral properties

 

(570)

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

(570)

Depletion and depreciation

 

-

 

(11,158)

 

(2,825)

 

(4,454)

 

(871)

 

(90)

 

(733)

 

-

 

(20,131)

Impairment charge

 

-

 

(16,868)

 

(2,264)

 

(8,180)

 

(2,358)

 

(1)

 

(329)

 

-

 

(30,000)

Reclassification

 

-

 

(217)

 

605

 

31,186

 

3,323

 

-

 

-

 

(34,897)

 

-

Adjustment on currency translation

 

-

 

(219)

 

-

 

(8)

 

(2)

 

-

 

-

 

-

 

(229)

Closing carrying amount

$

1,277

$

127,141

$

14,301

$

55,574

$

5,215

$

197

$

1,406

$

11,850

$

216,961

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As at December 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost

$

1,277

$

170,934

$

25,167

$

68,234

$

7,685

$

574

$

4,795

$

11,850

$

290,516

Accumulated depletion and depreciation

 

-

 

(43,793)

 

(10,866)

 

(12,660)

 

(2,470)

 

(377)

 

(3,389)

 

-

 

(73,555)

Closing carrying amount

$

1,277

$

127,141

$

14,301

$

55,574

$

5,215

$

197

$

1,406

$

11,850

$

216,961


a)

Tlacolula Property


Pursuant to an agreement dated September 14, 2009, as amended December 18, 2012, the Company, through its wholly owned subsidiary, Cuzcatlan, was granted an option (the “Option”) to acquire a 60% interest (the “Interest”) in the Tlacolula silver project (“property”) located in the State of Oaxaca, Mexico, from Radius Gold Inc.’s wholly owned subsidiary, Radius (Cayman) Inc. (“Radius”) (a related party by way of directors in common with the Company described further in Note 7. a)).


The Company can earn the Interest by spending $2,000, which includes a commitment to drill 1,500 meters within 12 months after Cuzcatlan has received a permit to drill the property, and by making staged annual payments totalling $250 cash and providing $250 in common shares of the Company to Radius according to the following schedule:


Ø

$20 cash and $20 cash equivalent in shares upon stock exchange approval;

Ø

$30 cash and $30 cash equivalent in shares by January 15, 2011;

Ø

$50 cash and $50 cash equivalent in shares by January 15, 2012;

Ø

$50 cash and $50 cash equivalent in shares by January 15, 2013; and,

Ø

$100 cash and $100 cash equivalent in shares within 90 days after Cuzcatlan has completed the first 1,500 meters of drilling on the property.


 

Page 16




FORTUNA SILVER MINES INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTH PERIODS ENDED JUNE 30, 2014 AND 2013

(All amounts in US$’000’s unless otherwise stated)

_______________________________________________________________________________


5.

Mineral Properties, Plant and Equipment (continued)


a)

Tlacolula Property (continued)


Upon completion of the cash payments and share issuances and incurring the exploration expenditures as set forth above, the Company will be deemed to have exercised the Option and to have acquired a 60% interest in the property, whereupon a joint venture will be formed to further develop the property on the basis of the Company owning 60% and Radius 40%.

 

As at June 30, 2014, the Company had issued an aggregate of 34,589 (2013: 34,589) common shares of the Company, with a fair market value of $150 (2013: $150), and paid $150 (2013: $150) cash according to the terms of the option agreement.


b)

San Luisito Concessions


On February 26, 2013, the Company through its wholly owned subsidiary, Cuzcatlan, was granted an option with a third party on concessions in the San Luisito Project, Sonora, Mexico and made a cash payment of $50.  During the second quarter of 2013, upon completion of the exploration program and given the current economic environment, the Company abandoned its interest in the option agreement resulting in a write-off of $376. Additional costs of $125 and $69 were written off in Q3 2013 and Q4 2013, respectively for a total write-off of $570.


c)

Taviche Oeste Concession


On February 4, 2013, the Company, through its wholly owned subsidiary, Cuzcatlan, acquired, through an option agreement with Plata Pan American S.A. de C.V. (“Plata”, a wholly owned subsidiary of Pan American Silver Corp.), a 55% undivided interest in the 6,254-hectare Taviche Oeste Concession (“concession”) immediately surrounding the San Jose Mine in Oaxaca, Mexico.  The Company made a cash payment of $4.0 million. On June 19, 2013, the Company made the final $6.0 million cash payment to purchase the remaining 45% undivided interest in the concession.


The concession is subject to a 2.5% net smelter royalty on ore production from this property.


d)

Caylloma Property


Assets are reviewed and tested for impairment when events or changes in circumstances suggest that the carrying amount exceeds the recoverable amount. The recoverable amount is the higher of fair value less costs to sell and value in use. Assets are grouped at the lowest level for which there are separately identifiable cash flows or cash generating units. The Company has determined that the Caylloma property represents a cash generating unit within the Peru geographic region.

 

 

Page 17




FORTUNA SILVER MINES INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTH PERIODS ENDED JUNE 30, 2014 AND 2013

(All amounts in US$’000’s unless otherwise stated)

_______________________________________________________________________________


5.

Mineral Properties, Plant and Equipment (continued)


d)

Caylloma Property (continued)


The recoverable amounts of the Company’s cash generating units (“CGUs”), which include mineral properties, plant and equipment are determined on an annual basis, or where facts and circumstances provide impairment indicators. The recoverable amounts are based on each CGUs future after-tax cash flows expected to be derived from the Company’s mineral properties and represent each CGUs FVLCTS. The after-tax cash flows are determined based on life-of-mine (“LOM”) after-tax cash flow projections which incorporate management’s best estimates of future metal prices, production based on current estimates of recoverable reserves and resources, exploration potential, future operating costs and non-expansionary capital expenditures. Projected cash flow are discounted using a weighted average cost of capital. Management’s estimate of the FVLCTS of its CGUs is classified as level 3 in the fair value hierarchy.  


For the year ended December 31, 2013, the Company performed an annual review of the recoverable amounts of its CGUs and recognized a $20,400, net of tax ($30,000, before tax) impairment charge, on the carrying value of net assets of $78,064, in respect to the Company’s investment in Caylloma, which was driven by a reduction in silver prices. The impairment charge was allocated on a pro rata basis against the net book value of the mineral properties, plant and equipment of $79,413.


For December 31, 2013 the key assumptions used for fair value less cost to sell calculations were as follows:


 

December 31, 2013

Metal Price Assumptions

2014

2015

2016

2017

2018

2019-2026

Gold price $ per ounce

$ 1,361.50

$ 1,362.50

$ 1,392.50

$ 1,336.50

$ 1,336.50

$      1,336.50

Silver price $ per ounce

$      21.35

$      22.66

$      23.00

$      22.40

$      22.40

$           22.40

Lead price $ per tonne

$ 2,212.49

$ 2,290.89

$ 2,340.63

$ 2,355.65

$ 2,373.00

$      2,068.21

Zinc price $ per tonne

$ 2,028.25

$ 2.204.62

$ 2,385.50

$ 2,149.00

$ 2,149.00

$      2,149.00

 

 

 

 

 

 

 

Weighted average cost of capital

7.42%

7.42%

7.42%

7.42%

7.42%

7.42%


Expected future cash flows to determine the FVLCTS in the impairment testing of non-current assets are inherently uncertain and could materially change over time. The cash flows are significantly affected by a number of factors including estimates of production levels, operating costs, and capital expenditures reflected in the Company’s life of mine plans, as well as economic factors beyond management’s control, such as silver and gold prices, discount rates, and observable net asset valuation multiples. Should management’s estimate of the future not reflect actual events, further impairments or reversals of impairments may be identified.


 

Page 18




FORTUNA SILVER MINES INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTH PERIODS ENDED JUNE 30, 2014 AND 2013

(All amounts in US$’000’s unless otherwise stated)

_______________________________________________________________________________


6.

Trade and Other Payables


 

June 30, 2014

December 31, 2013

Trade accounts payable

$

11,655

$

9,928

Payroll payable

 

6,853

 

4,216

Restricted share unit payable

 

1,404

 

625

Other payables

 

1,915

 

1,128

 

$

21,827

$

15,897


7.

Related Party Transactions


a)

Purchase of Goods and Services


The Company entered into the following related party transactions:


 

Three months ended June 30,

Six months ended June 30,

Transactions with related parties

2014

2013

2014

2013

Salaries and wages 1,2

$

36

$

30

$

51

$

55

Other general and administrative expenses 2

 

15

 

14

 

77

 

91

 

$

51

$

44

$

128

$

146

1 Salaries and wages includes employees’ salaries and benefits charged to the Company based on a percentage of the estimated hours worked for the Company.

2 Radius Gold Inc. (“Radius”) has directors in common with the Company and shares office space, and is reimbursed general overhead costs incurred on behalf of the Company. Gold Group Management Inc. (“Gold Group”), which is owned by a director in common with the Company, provides various administrative, management, and other related services.


In 2013, the Company issued 11,415 common shares of the Company, at a fair market value of $4.38 per share and paid $50 cash to Radius, under the option to acquire a 60% interest in the Tlacolula silver project located in the State of Oaxaca, Mexico.


b)

Key Management Compensation


Key management includes all persons named or performing the duties of Vice-President, Chief Financial Officer, President, Chief Executive Officer, and non-executive Directors of the Company.  The compensation paid and payable to key management for services is shown below:


 

Three months ended June 30,

Six months ended June 30,

 

2014

2013

2014

2013

Salaries and other short term employee benefits

$

881

$

491

$

2,771

$

1,339

Directors fees

 

91

 

102

 

204

 

195

Consulting fees

 

41

 

44

 

82

 

89

Share-based payments

 

3,063

 

720

 

5,595

 

1,547

 

$

4,076

$

1,357

$

8,652

$

3,170

Consulting fees includes fees paid to two non-executive directors in both 2014 and 2013.


 

Page 19




FORTUNA SILVER MINES INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTH PERIODS ENDED JUNE 30, 2014 AND 2013

(All amounts in US$’000’s unless otherwise stated)

_______________________________________________________________________________


7.

Related Party Transactions (continued)


c)

Period End Balances Arising From Purchases of Goods/Services


 Amounts due from related parties

June 30, 2014

December 31, 2013

Owing from a company with common director 3

$

37

$

-

3 Owing from a company with directors and officers in common with the Company at June 30, 2014.


 Amounts due to related parties

June 30, 2014

December 31, 2013

Owing to a company(ies) with common directors 4

$

11

$

20

4 Owing to Gold Group Management Inc. (“Gold Group)” who has a director in common with the Company.


On October 10, 2012, the Company paid Gold Group Management Inc., which is owned by a director in common with the Company, a retainer of $61 representing three months deposit under a services agreement effective July 1, 2012.


8.

Other Liabilities


Other liabilities are comprised of the following:


 

June 30,

2014

December 31,

2013

Obligations under finance lease (a)

$

65

$

227

Long term liabilities (b)

 

35

 

27

Deferred share units (Note 10. c))

 

4,581

 

2,030

Restricted share units (Note 10. d))

 

653

 

286

 

 

5,334

 

2,570

Less: current portion

 

 

 

 

Obligations under finance lease (a)

 

65

 

227

Other liabilities, non-current

$

5,269

$

2,343


 

Page 20




FORTUNA SILVER MINES INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTH PERIODS ENDED JUNE 30, 2014 AND 2013

(All amounts in US$’000’s unless otherwise stated)

_______________________________________________________________________________


8.

Other Liabilities (continued)


a)

Obligations under Finance Lease


The following is a schedule of the Company’s future minimum lease payments. These are related to the acquisition of mining equipment, vehicles, and buildings.


 

Obligations under Finance Lease

June 30,

2014

December 31,

2013

Not later than 1 year

$

66

 

231

Less: future finance charges on finance lease

 

(1)

 

(4)

Present value of finance lease payments

$

65

$

227


b)

Long Term Liabilities


The Company’s Mexican operation is required to provide a seniority premium to all employees as required under Mexican labor law. This liability is calculated using actuarial techniques and discounting the benefit using the Projected Unit Credit Method with the following assumptions: a discount rate of 7.50%, wage increases ranging from 4.5% to 5.0%, minimum wage increase of 4.0%, and a long term inflation rate of 4.0%. During the three month and six months ended June 30, 2014, $4 and $9 (2013: $4 and $6) has been recognized as an expense, respectively.


 

Page 21




FORTUNA SILVER MINES INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTH PERIODS ENDED JUNE 30, 2014 AND 2013

(All amounts in US$’000’s unless otherwise stated)

_______________________________________________________________________________


9.

Provisions


A summary of the Company’s provisions for decommissioning and restoration liabilities are presented below:


 

Decommissioning and Restoration Liabilities

 

Caylloma Mine

San Jose Mine

Total

At June 30, 2014

 

 

 

 

 

 

Anticipated settlement date to

 

2028

 

2026

 

 

Undiscounted value of estimated cash flow

$

7,674

$

5,624

$

13,298

Estimated mine life (years)

 

10

 

10

 

 

Discount rate

 

5.35%

 

5.66%

 

 

Inflation rate

 

3.66%

 

3.51%

 

 

 

 

 

 

 

 

 

Total provisions – December 31, 2012

$

7,059

$

3,368

$

10,427

Increase to existing provisions

 

103

 

424

 

527

Accretion of provisions

 

291

 

247

 

538

Foreign exchange differences

 

(600)

 

(19)

 

(619)

Cash payments

 

(95)

 

(44)

 

(139)

Total provisions – December 31, 2013

$

6,758

$

3,976

$

10,734

Less: current portion

 

(125)

 

(497)

 

(622)

Non current – December 31, 2013

$

6,633

$

3,479

$

10,112

Total provisions – December 31, 2013

$

6,758

$

3,976

$

10,734

Increase to existing provisions

 

376

 

1,017

 

1,393

Accretion of provisions

 

186

 

144

 

330

Foreign exchange differences

 

(48)

 

16

 

(32)

Cash payments

 

(46)

 

(29)

 

(75)

Total provisions – June 30, 2014

$

7,226

$

5,124

$

12,350

Less: current portion

 

(206)

 

(323)

 

(529)

Non-current – June 30, 2014

$

7,020

$

4,801

$

11,821


In view of the uncertainties concerning environmental reclamation, the ultimate cost of reclamation activities could differ materially from the estimated amount recorded.  The estimate of the Company’s decommissioning and restoration liability relating to the Caylloma and San Jose mine is subject to change based on amendments to laws and regulations and as new information regarding the Company’s operations becomes available.


Future changes, if any, to the estimated liability as a result of amended requirements, laws, regulations, operating assumptions, estimated timing and amount of obligations may be significant and would be recognized prospectively as a change in accounting estimate.  Any such change would result in an increase or decrease to the liability and a corresponding increase or decrease to the mineral properties, plant and equipment balance. Adjustments to the carrying amounts of the related mineral properties, plant and equipment balance can result in a change to the future depletion expense.


 

Page 22




FORTUNA SILVER MINES INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTH PERIODS ENDED JUNE 30, 2014 AND 2013

(All amounts in US$’000’s unless otherwise stated)

_______________________________________________________________________________


10.

Share Capital


a)

Unlimited Common Shares Without Par Value


During the six months ended June 30, 2014, the Company issued nil (2013: 11,415) common shares of the Company, at a fair market value of $nil (2013: $4.38) per share and paid $nil (2013: $50) cash to Radius, under the option to acquire a 60% interest in the Tlacolula silver project located in the State of Oaxaca, Mexico. (Refer to Note 5. a)).


b)

Share Options


Shareholder approval of the Company’s Stock Option Plan (the “Plan”), dated April 11, 2011, was obtained at the Company’s annual general meeting held on May 26, 2011.  The Plan provides that the number of common shares of the Company issuable under the Plan, together with all of the  Company’s other previously established or proposed share compensation arrangements, may not exceed 12,200,000 shares, which equals 9.92% of the current total number of issued and outstanding common shares of the Company, as at April 11, 2011.  


Option pricing models require the input of highly subjective assumptions including the estimate of the share price volatility, risk-free interest rate and expected life of the options.  Changes in the subjective input assumptions can materially affect the fair value estimate. The following is a summary of share option transactions:  


 

June 30, 2014

December 31, 2013

 



Shares

(in 000’s)

Weighted

average

exercise price

(CAD$)



Shares

(in 000's)

Weighted

average

exercise price

(CAD$)

Outstanding at beginning of the period

6,437

$

3.42

6,117

$

3.42

Granted

828

 

4.30

1,153

 

3.38

Exercised

(836)

 

3.38

(694)

 

1.01

Forfeited

(70)

 

5.26

(84)

 

4.69

Expired

(1,621)

-

4.46

(55)

 

2.27

Outstanding at end of the period

4,738

$

3.51

6,437

$

3.42

Vested and exercisable at end of the period

3,171

$

3.30

3,949

$

3.55


During the six months ended June 30, 2014, 828,242 share purchase options with a term of three years were granted with an exercise price of CAD$4.30, vesting 50% after one year and 100% after two years from the grant date.


 

Page 23




FORTUNA SILVER MINES INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTH PERIODS ENDED JUNE 30, 2014 AND 2013

(All amounts in US$’000’s unless otherwise stated)

_______________________________________________________________________________


10.

Share Capital (continued)


b)

Share Options (continued)


During the six months ended June 30, 2014, 835,951 share purchase options with exercise prices ranging from CAD$1.55 to CAD$4.46 per share were exercised, 70,255 share purchase options with exercise prices ranging from CAD$4.03 to CAD$6.67 per share were forfeited, 1,621,144 share purchase options with an exercise price of CAD$4.46 per share expired, and 412,355 share purchase options were accelerated to expire as follows:



Shares

Exercise price

(CAD$)


Original Expiry Date


Accelerated Expiry Date

170,000

$

4.03

May 29, 2015

July 13, 2014

79,038

 

3.38

May 29, 2016

July 13, 2014

60,307

 

4.30

March 23, 2017

July 13, 2014

37,500

 

4.03

May 29, 2015

July 27, 2014

65,510

 

6.67

February 20, 2017

August 29, 2014

412,355

Total

 

 

 


During the six months ended June 30, 2014, the Company recorded a share-based payment charge of $1,337 (2013: $1,585) in respect to options granted and vested.


The assumptions used to estimate the fair value of the share purchase options granted during the six months ended June 30, 2014 and 2013 were:


 

Six months ended June 30,

 

2014

2013

Risk-free interest rate

1.19%

1.18%

Expected stock price volatility

59.29%

57.81%

Expected term in years

3

3

Expected dividend yield

0%

0%

Expected forfeiture rate

4.15%

4.15%


The expected volatility assumption is based on the historical volatility of the Company’s Canadian dollar common share price on the Toronto Stock Exchange. The weighted average fair value per share purchase option was CAD$4.30 (2013: CAD$3.68).


 

Page 24




FORTUNA SILVER MINES INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTH PERIODS ENDED JUNE 30, 2014 AND 2013

(All amounts in US$’000’s unless otherwise stated)

_______________________________________________________________________________


10.

Share Capital (continued)


b)

Share Options (continued)


The following table summarizes information related to stock options outstanding and exercisable at June 30, 2014:


Exercise price

in CAD$




Number of

outstanding

share purchase

options (in 000's)

Weighted

average

remaining

contractual life

of outstanding

share purchase

options (years)



Weighted average

exercise price on

outstanding share

purchase options

CAD$




Exercisable

share purchase

options

(in 000's)



Weighted average

exercise price on

exercisable share

purchase options

CAD$

$0.85 to $0.99

270

4.3

$

0.85

270

$

0.85

$1.00 to $1.99

274

1.8

 

1.44

274

 

1.44

$2.00 to $2.99

350

2.5

 

2.22

350

 

2.22

$3.00 to $3.99

1,432

2.2

 

3.49

650

 

3.46

$4.00 to $4.99

2,297

1.5

 

4.12

1,529

 

4.03

$6.00 to $6.67

115

1.2

 

6.67

98

 

6.67

$0.85 to $6.67

4,738

2.0

$

3.51

3,171

$

3.30

The weighted average remaining life of vested share purchase options at June 30, 2014 was 1.7 years (December 31, 2013: 1.6 years).


Subsequent to June 30, 2014 to August 12, 2014, 321,926 share purchase options with exercise prices ranging from CAD$2.22 and CAD$4.03 were exercised resulting in issued and outstanding shares of 127,131,843.


c)

Deferred Share Units (“DSU”) Cost


During 2010, the Company implemented a DSU plan which allows for up to 1% of the number of shares outstanding from time to time to be granted to eligible directors.  All grants under the plan are fully vested upon credit to an eligible directors’ account.


During the six months ended June 30, 2014, the Company granted 244,188 (2013: 162,723) DSU with a market value of CAD$1,050 (2013: CAD$550), at the date of grants, to non-executive directors.  During the six months ended June 30, 2014 and 2013, the Company paid $514 (2013: $nil) on 127,063 (2013: nil) DSU to a former director of the Company.


As at June 30, 2014, there are 828,529 (2013: 711,944) DSU outstanding with a fair value of $4,581 (2013: $2,030).  Refer to Note 8.


 

Page 25




FORTUNA SILVER MINES INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTH PERIODS ENDED JUNE 30, 2014 AND 2013

(All amounts in US$’000’s unless otherwise stated)

_______________________________________________________________________________


10.

Share Capital (continued)


d)

Restricted Share Units (“RSU”) Cost


During 2010, the Company implemented a RSU plan for certain employees or officers.  The RSU entitle employees or officers to a cash payment after the end of a performance period of up to three years following the date of the award.  The RSU payment will be an amount equal to the fair market value of the Company’s common share on the five trading days immediately prior to the end of the performance period multiplied by the number of RSU held by the employee.


During the six months ended June 30, 2014, the Company granted 424,425 (2013: 582,846) RSU with a market value of CAD$1,825 (2013: CAD$1,970), at the date of grant, to an executive director and officer (103,721), officers (204,192), and employees (116,512), payable 20% after one year, 30% after two years, and the remaining 50% after three years from the date of grant.  


During the six months ended June 30, 2014, the Company cancelled 42,232 (2013: nil) RSU and paid $205 (2013: $nil) on 52,842 (2013: nil) RSU to a former officer of the Company, and $404 (2013: $nil) on 102,813 (2013: nil) RSU to an executive director and officer, and officers and employees.  


As at June 30, 2014, there were 925,857 (2013: 699,319) RSU outstanding with a fair value of $2,057 (2013: $911).  Refer to Note 6 and Note 8.


e)

Earnings per Share


i.

Basic


Basic earnings per share is calculated by dividing the net income for the period by the weighted average number of shares outstanding during the period.


The following table sets forth the computation of basic earnings per share:


 

Three months ended June 30,

Six months ended June 30,

 

2014

2013

2014

2013

Income (loss) available to equity owners

$

2,868

$

(10,571)

$

7,721

$

(3,906)

Weighted average number of shares (in '000's)

 

126,320

 

125,307

 

126,165

 

125,295

Earnings (loss) per share - basic

$

0.02

$

(0.08)

$

0.06

$

(0.03)


 ii.

Diluted


Diluted earnings per share is calculated by adjusting the weighted average number of shares outstanding to assume conversion of all potentially dilutive shares.  The following table sets forth the computation of diluted earnings per share:

 

 

Page 26




FORTUNA SILVER MINES INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTH PERIODS ENDED JUNE 30, 2014 AND 2013

(All amounts in US$’000’s unless otherwise stated)

_______________________________________________________________________________


10.

Share Capital (continued)


e)

Earnings per Share (continued)


ii.

Diluted (continued)


 

Three months ended June 30,

Six months ended June 30,

 

2014

2013

2014

2013

Income (loss) available to equity owners

$

2,868

$

(10,571)

$

7,721

$

(3,906)

Weighted average number of shares ('000's)

 

126,320

 

125,307

 

126,165

 

125,295

Incremental shares from share options

 

1,283

 

1,027

 

1,130

 

1,244

Weighted average diluted shares outstanding (‘000’s)

 

127,603

 

126,334

 

127,295

 

126,539

Earnings (loss) per share - diluted

$

0.02

$

(0.08)

$

0.06

$

(0.03)


For the three and six months ended June 30, 2014, excluded from the calculation were 114,594 and 114,594 (2013: 5,389,372 and 4,236,703), respectively, anti-dilutive options with exercise price of CAD$6.67 (2013: ranging from CAD$3.38 to CAD$6.67).


11.

Supplemental Cash Flow Information


 

 

Three months ended June 30,

Six months ended June 30,

 

Note

2014

2013

2014

2013

Non-cash Investing and Financing Activities:

 

 

 

 

 

Issuance of shares on purchase of mineral properties, plant and equipment


5 a)


$                -


$                 -


$                  -


$                50


12.

Capital Disclosure


The Company’s objectives when managing capital are to provide shareholder returns through maximization of the profitable growth of the business and to maintain a degree of financial flexibility relevant to the underlying operating and metal price risks while safeguarding the Company’s ability to continue as a going concern.  


The capital of the Company consists of equity and available credit facility, net of cash.  The Board of Directors has not established a quantitative return on capital criteria for management.  The Company manages the capital structure and makes adjustments to it in light of changes in economic conditions and the risk characteristics of the underlying assets.


The management of the Company believes that the capital resources of the Company as at June 30, 2014, are sufficient for its present needs for at least the next 12 months.  The Company is not subject to externally imposed capital requirements.


The Company’s overall strategy with respect to capital risk management remained unchanged during the year.


 

Page 27




FORTUNA SILVER MINES INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTH PERIODS ENDED JUNE 30, 2014 AND 2013

(All amounts in US$’000’s unless otherwise stated)

_______________________________________________________________________________


13.

Management of Financial Risk


The Company is exposed to certain financial risks, including currency risk, credit risk, liquidity risk, interest risk, and price risk.  The Board of Directors has overall responsibility for the establishment and oversight of the Company’s risk management framework and reviews the Company’s policies on an ongoing basis.


a)

Fair Value Measurements of Financial Instruments


Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction in the principal (or most advantageous) market at the measurement date under current market conditions (an exit price) regardless of whether that price is directly observable or estimated using another valuation technique.  The fair value hierarchy establishes three levels to classify the inputs to valuation techniques used to measure fair value.  Level 1 inputs are quoted prices (unadjusted) in active markets for identical assets or liabilities.  Level 2 inputs are quoted prices in markets that are not active, quoted prices for similar assets or liabilities in active markets, inputs other than quoted prices that are observable for the asset or liability (interest rate, yield curves), or inputs that are derived principally from or corroborated observable market data or other means. Level 3 inputs are unobservable (supported by little or no market activity).  The fair value hierarchy gives the highest priority to Level 1 inputs and the lowest priority to Level 3 inputs.


During the six months ended June 30, 2014, there have been no transfers of amounts between Level 1, Level 2, and Level 3 of the fair value hierarchy.


i.

Assets and Liabilities Measured At Fair Value on a Recurring Basis


Fair Value Measurements


 

Quoted Prices in

Active Markets for

Identical Assets

Significant and

Other Observable

Inputs

Significant

Unobservable

Inputs



Aggregate Fair

At June 30, 2014

Level 1

Level 2

Level 3

Value

Cash and cash equivalents

$

30,605

$

-

$

-

$

30,605

Short term investments

 

29,563

 

-

 

-

 

29,563

Trade receivable from concentrate sales 1

 

-

 

19,340

 

-

 

19,340

 

$

60,168

$

19,340

$

-

$

79,508

1 Trade receivable from concentrate sales includes provisional pricing, and final price and assay adjustments. The fair value of trade receivable from concentrate sales resulting from provisional pricing reflect observable market commodity prices and thereby classified within Level 2 of the fair value hierarchy.


 

Page 28




FORTUNA SILVER MINES INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTH PERIODS ENDED JUNE 30, 2014 AND 2013

(All amounts in US$’000’s unless otherwise stated)

_______________________________________________________________________________


13.

Management of Financial Risk (continued)


a)

Fair Value Measurements of Financial Instruments (continued)


ii.

Fair Value of Financial Assets and Liabilities


Fair Values of Financial Assets and Liabilities


 

June 30, 2014

December 31, 2013

 

Carrying amount

Estimated fair value

Carrying amount

Estimated fair value

Financial assets

 

 

 

 

 

 

 

 

Cash and cash equivalents 1

$

30,605

$

30,605

$

31,704

$

31,704

Short term investments 1

 

29,563

 

29,563

 

17,411

 

17,411

Trade receivable from concentrate sales 2

 

19,340

 

19,340

 

9,797

 

9,797

Advances and other receivables

 

2,280

 

2,280

 

3,883

 

3,883

Due from related parties 1

 

37

 

37

 

-

 

-

 

$

81,825

$

81,825

$

62,795

$

62,795

Financial liabilities

 

 

 

 

 

 

 

 

Trade and other payables 1

$

20,423

$

20,423

$

15,272

$

15,272

Due to related parties 1

 

11

 

11

 

20

 

20

Other liabilities 3

 

753

 

754

 

540

 

544

 

$

21,187

$

21,188

$

15,832

$

15,836

 

 

 

 

 

 

 

 

 


1 Fair value approximates the carrying amount due to short term nature and historically negible credit losses.

2 Trade receivable from concentrate sales include provisional pricing, and final price and assay adjustments. The fair value of trade receivable from concentrate sales resulting from provisional pricing reflect observable market commodity prices and thereby classified within Level 2 of the fair value hierarchy.

3 Other liabilities are recorded at amortized costs. The fair value of other liabilities are primarily determined using quoted market prices. Balance includes current portion other liabilities.


b)

Currency Risk


The Company is exposed to the financial risk related to the fluctuation of foreign exchange rates.  The Company operates in Canada, Peru and Mexico and a portion of its expenses are incurred in Canadian dollars, nuevo soles, and Mexican pesos.  A significant change in the currency exchange rates between the United States dollar relative to the other currencies could have a material effect on the Company’s income, financial position, or cash flows.  The Company has not hedged its exposure to currency fluctuations.  


As at June 30, 2014, the Company is exposed to currency risk through the following assets and liabilities denominated in Canadian dollars, nuevo soles and Mexican pesos (all amounts are expressed in thousands of Canadian dollars, thousands of nuevo soles or thousands of Mexican pesos):


 

Page 29




FORTUNA SILVER MINES INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTH PERIODS ENDED JUNE 30, 2014 AND 2013

(All amounts in US$’000’s unless otherwise stated)

_______________________________________________________________________________


13.

Management of Financial Risk (continued)


b)

Currency Risk (continued)


 

June 30, 2014

December 31, 2013

 

Canadian

Dollars

Nuevo

Soles

Mexican

Pesos

Canadian
Dollars

Nuevo

Soles

Mexican

Pesos

Cash and cash equivalents

$

4,305

S/.

6,887

$

7,937

$

2,699

S/.

619

$

10,994

Short term investments

 

2,540

 

-

 

-

 

3,286

 

-

 

-

Accounts receivable and other assets

 

331

 

2,782

 

12,302

 

306

 

7,917

 

33,818

Deposits on long term assets and long

term borrowing costs

 

213

 

-

 

2,137

 

355

 

-

 

-

Trade and other payables

 

(2,179)

 

(13,987)

 

(90,217)

 

(1,181)

 

(12,659)

 

(49,618)

Due to related parties

 

(12)

 

-

 

-

 

(22)

 

-

 

-

Provisions, current

 

-

 

(576)

 

(4,212)

 

-

 

(349)

 

(6,499)

Income tax payable

 

-

 

(37)

 

(44,680)

 

-

 

(2,213)

 

-

Other liabilities

 

(5,585)

 

-

 

(405)

 

(2,477)

 

-

 

(350)

Provisions

 

-

 

(19,629)

 

(62,562)

 

-

 

(18,544)

 

(45,499)

Total

$

(387)

S/.

(24,560)

$

(179,700)

$

2,966

S/.

(25,229)

$

(57,154)

Total US$ equivalent

$

(363)

$

(8,784)

$

(13,789)

$

2,773

$

(9,023)

$

(4,371)


Based on the above net exposure as at June 30, 2014, and assuming that all other variables remain constant, a 10% depreciation or appreciation of the US dollar against the above currencies would result in an increase or decrease, as follows: impact to other comprehensive income of $40 (2013: $308) and a net loss of $2,508 (2013: net loss $1,489).


c)

Credit Risk


Credit risk is the risk of an unexpected loss if a customer or third party to a financial instrument fails to meet its contractual obligations.  The Company’s cash and cash equivalents and short term investments are held through large Canadian, international, and foreign national financial institutions.  These investments mature at various dates within one year.  All of the Company’s trade accounts receivables from concentrate sales are held with large international metals trading companies.


The Company’s maximum exposure to credit risk as at June 30, 2014 is as follows:


 

June 30, 2014

December 31, 2013

Cash and cash equivalents

$

30,605

$

31,704

Short term investments

 

29,563

 

17,411

Accounts receivable and other assets

 

22,751

 

17,040

Due from related parties

 

37

 

-

 

$

82,956

$

66,155


 

Page 30



 

FORTUNA SILVER MINES INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTH PERIODS ENDED JUNE 30, 2014 AND 2013

(All amounts in US$’000’s unless otherwise stated)

_______________________________________________________________________________

        

13.

Management of Financial Risk (continued)


c)

Credit (continued)


The carrying amount of financial assets recorded in the financial statements represents the Company’s maximum exposure to credit risk. The Company believes it is not exposed to significant credit risk and overall, the Company’s credit risk has not declined significantly from the prior year.


d)

Liquidity Risk


Liquidity risk is the risk that the Company will not be able to meet its financial obligations as they fall due.  The Company manages liquidity risk by continuing to monitor forecasted and actual cash flows.  The Company has in place a planning and budgeting process to help determine the funds required to support the Company’s normal operating requirements on an ongoing basis and its development plans.  The Company strives to maintain sufficient liquidity to meet its short term business requirements, taking into account its anticipated cash flows from operations, its holdings of cash, short term investments, and its committed liabilities.


The Company expects the following maturities of its financial liabilities (including interest), finance leases, and other contractual commitments:


 

Expected payments due by period as at June 30, 2014

 

Less than

1 year


1 - 3 years


4 -5 years

After

5 years


Total

Trade and other payables

$

21,827

$

-

$

-

$

-

$

21,827

Due to related parties

 

11

 

-

 

-

 

-

 

11

Income tax payable

 

3,643

 

-

 

-

 

-

 

3,643

Other liabilities

 

66

 

5,269

 

-

 

-

 

5,335

Operating leases

 

590

 

1,132

 

89

 

-

 

1,811

Provisions

 

521

 

799

 

1,354

 

10,624

 

13,298

 

$

26,658

$

7,200

$

1,443

$

10,624

$

45,925


Operating leases includes leases for office premises, computer and other equipment used in the normal course of business.  Refer to Note 15. c).


On April 23, 2013, the Company entered into an amended and restated credit agreement with the Bank of Nova Scotia for a $40 million senior secured revolving credit facility (“credit facility”) to be refinanced or repaid on or within three years or before April 22, 2016.  The credit facility is secured by a first ranking lien on Bateas, Cuzcatlan, Continuum, and Barbados, and their assets and bears interest and fees at prevailing market rates. In the event that utilization under the credit facility is less than $10 million, a commitment fee of 1.0% per annum is payable quarterly on the unutilized portion of the available credit facility.  No funds were drawn from this credit facility.  


 

Page 31




FORTUNA SILVER MINES INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTH PERIODS ENDED JUNE 30, 2014 AND 2013

(All amounts in US$’000’s unless otherwise stated)

_______________________________________________________________________________


13.

Management of Financial Risk (continued)


e)

Interest Rate Risk


Interest rate risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate because of changes in market interest rates.  The risk that the Company will realize a loss as a result of a decline in the fair value is limited because the balances are generally held with major financial institutions in demand deposit accounts.


A 10% change in interest rates would cause a $2 change in income on an annualized basis.


f)

Metal Price Risk


The Company is exposed to metals price risk with respect to silver, gold, zinc, and lead sold through its mineral concentrate products.  As a matter of policy, the Company does not hedge its silver production.


14.

Segmented Information


All of the Company’s operations are within the mining sector, conducted through operations in three countries.  Due to geographic and political diversity, the Company’s mining operations are decentralized whereby management are responsible for achieving specified business results within a framework of global policies and standards.  Country corporate offices provide support infrastructure to the mine in addressing local and country issues including financial, human resources, and exploration support.  


Products are silver, gold, lead, zinc and copper produced from mines in Peru and Mexico, as operated by Bateas and Cuzcatlan, respectively.  Segments have been aggregated where operations in specific regions have similar products, production processes, types of customers and economic environment.


The Company’s operating segments are based on the reports reviewed by the senior management group that are used to make strategic decisions.  The Chief Executive Officer considers the business from a geographic perspective considering the performance of the Company’s business units.  The segment information for the reportable segments for the three and six months ended June 30, 2014 and 2013 are as follows:  


 

Page 32




FORTUNA SILVER MINES INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTH PERIODS ENDED JUNE 30, 2014 AND 2013

(All amounts in US$’000’s unless otherwise stated)

_______________________________________________________________________________


14.

Segmented Information (continued)


Reportable Segments

 

Corporate

 

Bateas

 

Cuzcatlan

 

Total

Three months ended June 30, 2014

 

 

 

 

 

 

 

 

Sales to external customers by product

$

-

$

16,727

$

27,592

$

44,319

Silver-gold concentrates

$

-

$

-

$

27,592

$

27,592

Silver-lead concentrates

$

-

$

12,444

$

-

$

12,444

Zinc concentrates

$

-

$

4,283

$

-

$

4,283

Cost of sales*

$

-

$

12,742

$

15,300

$

28,042

Depletion and depreciation**

$

114

$

1,817

$

3,726

$

5,657

Selling, general and administrative expenses*

$

6,342

$

1,017

$

1,247

$

8,606

Other material non-cash items

$

-

$

48

$

-

$

48

Interest income

$

20

$

23

$

21

$

64

Interest expense

$

97

$

87

$

80

$

264

(Loss) income before tax

$

(6,419)

$

2,856

$

10,986

$

7,423

Income taxes

$

130

$

867

$

3,558

$

4,555

(Loss) income for the period

$

(6,549)

$

1,989

$

7,428

$

2,868

Capital expenditures***

$

41

$

2,599

$

10,416

$

13,056

* cost of sales and selling, general and administrative expenses includes depletion and depreciation

** included in cost of sales or selling, general and administrative expenses

*** segmented capital expenditures are presented on a cash basis



 

Reportable Segments

 

Corporate

 

Bateas

 

Cuzcatlan

 

Total

Three months ended June 30, 2013

 

 

 

 

 

 

 

 

Sales to external customers by product

$

-

$

15,173

$

14,928

$

30,101

Silver-gold concentrates

$

-

$

-

$

14,928

$

14,928

Silver-lead concentrates

$

-

$

11,485

$

-

$

11,485

Zinc concentrates

$

-

$

3,688

$

-

$

3,688

Cost of sales*

$

-

$

13,485

$

10,138

$

23,623

Depletion and depreciation**

$

193

$

2,627

$

2,147

$

4,967

Selling, general and administrative expenses*

$

3,144

$

1,291

$

1,213

$

5,648

Exploration and evaluation costs

$

123

$

-

$

-

$

123

Other material non-cash items

$

-

$

(17)

$

17

$

-

Impairment of mineral properties, plant and

equipment


$


-


$


15,000


$


-


$


15,000

Interest income

$

27

$

148

$

29

$

204

Interest expense

$

97

$

78

$

63

$

238

(Loss) income before tax

$

(3,338)

$

(14,517)

$

3,152

$

(14,703)

Income taxes

$

(34)

$

(4,094)

$

(4)

$

(4,132)

(Loss) income for the period

$

(3,305)

$

(10,422)

$

3,156

$

(10,571)

Capital expenditures***

$

50

$

6,694

$

14,704

$

21,448

* cost of sales and selling, general and administrative expenses includes depletion and depreciation

** included in cost of sales or selling, general and administrative expenses

*** segmented capital expenditures are presented on a cash basis


 

Page 33




FORTUNA SILVER MINES INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTH PERIODS ENDED JUNE 30, 2014 AND 2013

(All amounts in US$’000’s unless otherwise stated)

_______________________________________________________________________________


14.

Segmented Information (continued)

      

Reportable Segments

 

Corporate

 

Bateas

 

Cuzcatlan

 

Total

Six months ended June 30, 2014

 

 

 

 

 

 

 

 

Sales to external customers

$

-

$

33,355

$

56,444

$

89,799

Silver-gold concentrates

$

-

$

-

$

56,444

$

56,444

Silver-lead concentrates

$

-

$

24,907

$

-

$

24,907

Zinc concentrates

$

-

$

8,448

$

-

$

8,448

Cost of sales*

$

-

$

24,884

$

31,434

$

56,318

Depletion and depreciation**

$

253

$

3,618

$

7,831

$

11,702

Selling, general and administrative expenses*

$

12,352

$

1,836

$

2,361

$

16,549

Other material non-cash items

$

-

$

36

$

-

$

36

Interest income

$

41

$

47

$

37

$

125

Interest expense

$

198

$

190

$

144

$

532

(Loss) income before tax

$

(12,510)

$

6,457

$

22,542

$

16,489

Income taxes

$

229

$

2,072

$

6,467

$

8,768

(Loss) income for the period

$

(12,739)

$

4,385

$

16,075

$

7,721

Capital expenditures***

$

44

$

4,557

$

18,458

$

23,059

* cost of sales and selling, general and administrative expenses includes depletion and depreciation

** included in cost of sales or selling, general and administrative expenses

*** segmented capital expenditures are presented on a cash basis


Reportable Segments

 

Corporate

 

Bateas

 

Cuzcatlan

 

Total

Six months ended June 30, 2013

 

 

 

 

 

 

 

 

Sales to external customers

$

-

$

37,412

$

33,402

$

70,814

Silver-gold concentrates

$

-

$

-

$

33,402

$

33,402

Silver-lead concentrates

$

-

$

29,664

$

-

$

29,664

Zinc concentrates

$

-

$

7,748

$

-

$

7,748

Cost of sales*

$

-

$

27,345

$

20,207

$

47,552

Depletion and depreciation**

$

305

$

5,095

$

4,451

$

9,851

Selling, general and administrative expenses*

$

7,174

$

2,099

$

1,991

$

11,264

Exploration and evaluation costs

$

271

$

-

$

-

$

271

Write-off of mineral properties

$

-

$

-

$

376

$

376

Other material non-cash items

$

-

$

(17)

$

31

$

14

Impairment of mineral properties, plant and

equipment


$


-


$


15,000


$


-


$


15,000

Interest income

$

57

$

309

$

53

$

419

Interest expense

$

171

$

141

$

126

$

438

(Loss) income before tax

$

(7,560)

$

(6,848)

$

10,726

$

(3,682)

Income taxes

$

(79)

$

(1,635)

$

1,938

$

224

(Loss) income for the period

$

(7,482)

$

(5,212)

$

8,788

$

(3,906)

Capital expenditures***

$

95

$

12,971

$

26,439

$

39,505

* cost of sales and selling, general and administrative expenses includes depletion and depreciation

** included in cost of sales or selling, general and administrative expenses

*** segmented capital expenditures are presented on a cash basis


 

Page 34




FORTUNA SILVER MINES INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTH PERIODS ENDED JUNE 30, 2014 AND 2013

(All amounts in US$’000’s unless otherwise stated)

_______________________________________________________________________________


14.

Segmented Information (continued)


Reportable Segments

 

Corporate

 

Bateas

 

Cuzcatlan

 

Total

As at June 30, 2014

 

 

 

 

 

 

 

 

Mineral properties, plant and equipment

$

590

$

65,468

$

163,873

$

229,931

Total assets

$

20,729

$

110,294

$

199,768

$

330,791

Total liabilities

$

8,794

$

20,470

$

42,408

$

71,672

As at December 31, 2013

 

 

 

 

 

 

 

 

Mineral properties, plant and equipment

$

670

$

64,197

$

152,094

$

216,961

Total assets

$

25,191

$

104,398

$

172,626

$

302,215

Total liabilities

$

4,715

$

19,091

$

30,749

$

54,555


The segment information by geographical region as at June 30, 2014 and December 31, 2013 are as follows:


Reportable Segments

 

Canada

 

Peru

 

Mexico

 

Total

As at June 30, 2014

 

 

 

 

 

 

 

 

Non current assets

$

2,787

$

66,070

$

162,541

$

231,398

As at December 31, 2013

 

 

 

 

 

 

 

 

Non current assets

$

3,038

$

64,938

$

151,018

$

218,994


For the three and six months ended June 30, 2014, there were five (2013: four and six) customers, respectively, represented 100% of total sales to external customers as follows:


External Sales

by Customer


Three months ended June 30,


Six months ended June 30,

and Region

2014

2013

2014

2013

Customer 1

$

6,211

37%

$

3,688

24%

$

12,542

38%

$

7,894

21%

Customer 2

 

6,233

37%

 

11,485

76%

 

12,335

37%

 

29,521

79%

Customer 3

 

-

0%

 

-

0%

 

-

0%

 

9

0%

Customer 4

 

4,283

26%

 

-

0%

 

8,478

25%

 

(12)

0%

Bateas/Peru

$

16,727

100%

$

15,173

100%

$

33,355

100%

$

37,412

100%

% of total sales

 

38%

 

 

50%

 

 

37%

 

 

53%

 

Customer 1

$

7,274

26%

$

16,086

108%

$

36,126

64%

$

31,707

95%

Customer 2

 

-

0%

 

(1,158)

-8%

 

-

0%

 

1,695

5%

Customer 3

 

20,318

74%

 

-

0%

 

20,318

36%

 

-

0%

Cuzcatlan/Mexico

$

27,592

100%

$

14,928

100%

$

56,444

100%

$

33,402

100%

% of total sales

 

62%

 

 

50%

 

 

63%

 

 

47%

 

Consolidated

$

44,319

100%

$

30,101

100%

$

89,799

100%

$

70,814

100%

% of total sales

 

100%

 

 

100%

 

 

100%

 

 

100%

 


 

Page 35




FORTUNA SILVER MINES INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTH PERIODS ENDED JUNE 30, 2014 AND 2013

(All amounts in US$’000’s unless otherwise stated)

_______________________________________________________________________________


15.

Contingencies and Capital Commitments


a)

Bank Letter of Guarantee


The Caylloma mine closure plan was approved in November 2009 with total closure costs of $3,587 of which $1,756 is subject to annual collateral in the form of a letter of guarantee, to be awarded each year in increments of $146 over 12 years based on the estimated life of the mine.  In March 2013 the closure plan was updated with total closure costs of $7,996 of which $4,167 is subject to annual collateral in the form of a letter of guarantee.  


Scotiabank Peru, a third party, has established a bank letter of guarantee on behalf of Bateas in favor of the Peruvian mining regulatory agency in compliance with local regulation and to collateralize Bateas’ mine closure plan, in the amount of $1,204 (2013: $1,204). This bank letter of guarantee expires on December 31, 2014. 

     

Scotiabank Peru, a third party, has established a bank letter of guarantee on behalf of Bateas in favor of the Peruvian Energy and Mining Ministry to collateralize Bateas’s regulatory compliance with the electric transmission line project, in the amount of $3 (2013: $3). This bank letter of guarantee expires on December 11, 2014.  


b)

Capital Commitments

 

As at June 30, 2014, $2,821 of capital commitments not disclosed elsewhere in the Financial Statements, and forecasted to be expended within one year, includes $2,821 for tailing dam development at the San Jose property.


c)

Other Commitments


The Company has a contract to guarantee power supply at its Caylloma mine.  Under the contract, the seller is obligated to deliver a "maximum committed demand" (for the present term this stands at 3,500 Kw) and the Company is obligated to purchase subject to exemptions under provisions of "Force Majeure".  The contract is automatically renewed every two years for a period of 10 years and expiring in 2017. Renewal can be avoided without penalties by notification 10 months in advance of renewal date.  


Tariffs are established annually by the energy market regulator in accordance with applicable regulations in Peru.  The minimum committed demand is $19 per month and the average monthly charge for 2014 is $202.


Operating leases includes leases for office premises, computer and other equipment used in the normal course of business.  Refer to Note 13. d).


 

Page 36




FORTUNA SILVER MINES INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTH PERIODS ENDED JUNE 30, 2014 AND 2013

(All amounts in US$’000’s unless otherwise stated)

_______________________________________________________________________________


15.

Contingencies and Capital Commitments (continued)


c)

Other Commitments (continued)


The expected payments due by period as at June 30, 2014 are as follows:


 

Expected payments due by period as at June 30, 2014

 

Less than

1 year


1 - 3 years


4 -5 years

After

5 years


Total

Office premises – Canada

$

86

$

299

$

89

$

-

$

474

Office premises – Peru

 

391

 

781

 

-

 

-

 

1,172

Office premises – Mexico

 

3

 

-

 

-

 

-

 

3

Total office premises

$

480

$

1,080

$

89

$

-

$

1,649

Computer equipment – Peru

 

93

 

 50

 

-

 

-

 

143

Computer equipment – Mexico

 

17

 

 2

 

 -

 

 -

 

19

Total computer equipment

$

110

 $

 52

 $

 -

 $

  -

$

162

Total operating leases

$

590

 $

 1,132

 $

 89

 $

 -

$

1,811


d)

Other Contingencies


The Company is subject to various investigations, claims, legal, labor and tax proceedings covering matters that arise in the ordinary course of business activities.  Each of these matters is subject to various uncertainties and it is possible that some of these matters may be resolved unfavorably to the Company.  Certain conditions may exist as of the date the financial statements are issued, which may result in a loss to the Company.  In the opinion of management none of these matters are expected to have a material effect on the results of operations or financial conditions of the Company.


 

Page 37